5622 Fairview Forest Dr Houston, Texas
4 bed • 2.5 bath • 12 guests
Purchase Price
Est. $983/mo
$221,200
Zestimate
$51,743
Annual Revenue
Median of 25 comps selected by Dinesh, creator of this analysis.
- Avg Daily Rate
- $348
- Occupancy
- 41%
$5k
$35k
$65k
$95k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$10,982
Profit
Revenue
$51,743
Operating Expenses
$25,840
Operating Income
$25,903
Mortgage & Taxes
$14,921
Profit (Cash Flow)
$10,982
$68,084
Cash Investment
Down Payment
$44,240
Renos & Furnishing
$17,208
Closing Costs
$6,636
Total
$68,084
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
16.12%
Cap Rate
11.71%
STR Tax Calculator (USA)
Rental property owners can deduct depreciation, mortgage interest, and property taxes from their taxable income. See how much this property could save you. Read our tax guide.
If you buy this property, your estimated tax deduction will be...
Deductible mortgage interest
$10,498
Deductible property tax
$2,190
Estimated gross deduction
$67,082
Your income tax rate
Estimated tax savings
$20,125
Maximize the depreciation value on your tax returns. Get a free cost segregation benefit analysis from our engineering partner.
Plan to claim the STR loophole?
To deduct STR losses against W-2 income, the IRS requires you to materially participate. Log your hours so you have proof at tax time.
Property Overview
Loading...